Par Pacific Holdings, Inc.
NYSE:PARR
15.82 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 180.001 | 228.298 | 279.446 | 347.105 | 190.951 | 661.316 | 490.925 | 409.09 | 186.178 | 140.874 | 112.221 | 201.305 | 174.329 | 214.733 | 68.309 | 127.333 | 142.869 | 62.08 | 126.015 | 110.688 | 106.19 | 60.297 | 75.076 | 87.734 | 82.703 | 64.957 | 118.333 | 78.3 | 54.164 | 46.212 | 47.772 | 56.254 | 164.137 | 121.758 | 167.788 | 101.841 | 78.203 | 124.305 | 89.21 | 97.436 | 17.851 | 20.678 | 38.061 | 69.044 | 43.018 | 14.681 | 4.356 | 8.542 | 12.862 | 2.101 | 3.894 | 5.539 | 14.19 | 11.051 | 9.98 | 61.918 | 10.683 | 5.744 | 24.506 | 65.475 | 79.23 | 8.599 | 37.881 | 9.793 | 21.902 | 90.309 | 13.032 | 7.666 | 9.946 | 19.797 | 17.274 | 24.077 | 2.241 | 7.85 | 1.386 | 0.225 | 2.078 | 28.44 | 0.711 | 1.498 | 2.271 | 1.714 | 2.296 | 2.894 | 1.024 | 0.274 | 0.444 | 0.445 | 0.518 | 0.414 | 0.703 | 0.555 | 0.302 | 0.419 | 0.8 | 0 | 0.1 | 0.2 | 0.5 | 0 | 0 | 0.2 | 0.4 | 0.1 | 0.4 | 0.4 | 0.9 | 1.1 | 1.6 | 1 | 0.5 | 0.4 | 0.1 | 0 | 0.3 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.3 | 0 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 456.596 | 558.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.191 | 0.554 | 0.923 | 1.151 | 1.482 | 0.851 | 0.624 | 0.496 | 0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 103.169 | 103.498 | 100 | 108.853 | 102.888 | 105.783 | 100 | 0 | 35.48 | 0 | 0 | 12.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.764 | 1.002 | 1.255 | 0.96 | 0.912 | 0.912 | 0.768 | 0.538 | 0.662 | 0.435 | 0.525 | 0.573 | 0.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 180.001 | 228.298 | 279.446 | 347.105 | 190.951 | 661.316 | 490.925 | 409.09 | 186.178 | 140.874 | 112.221 | 201.305 | 174.329 | 214.733 | 68.309 | 127.333 | 142.869 | 62.08 | 126.015 | 110.688 | 106.19 | 60.297 | 75.076 | 87.734 | 82.703 | 64.957 | 118.333 | 78.3 | 54.164 | 46.212 | 47.772 | 56.254 | 164.137 | 121.758 | 167.788 | 101.841 | 78.203 | 124.305 | 89.21 | 97.436 | 17.851 | 20.678 | 38.061 | 69.044 | 43.018 | 14.681 | 4.356 | 8.542 | 12.862 | 102.101 | 3.894 | 5.539 | 14.19 | 114.22 | 113.478 | 61.918 | 119.536 | 108.632 | 130.289 | 165.475 | 79.23 | 44.079 | 37.881 | 9.793 | 34.602 | 90.309 | 13.032 | 7.666 | 9.946 | 19.797 | 17.274 | 24.077 | 4.005 | 8.852 | 2.641 | 1.185 | 2.99 | 29.352 | 1.479 | 2.036 | 2.933 | 2.149 | 2.821 | 3.467 | 1.509 | 0.274 | 0.444 | 0.445 | 0.518 | 0.414 | 0.703 | 0.555 | 0.302 | 0.419 | 0.8 | 0 | 0.1 | 0.2 | 0.5 | 0 | 0 | 0.2 | 0.4 | 0.1 | 0.4 | 0.4 | 0.9 | 1.1 | 1.6 | 1 | 0.5 | 0.4 | 0.1 | 0 | 0.3 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.3 | 0 | 0 | 0 | 0 |
Nettovorderingen
| 486.3 | 448.479 | 367.249 | 527.442 | 402.086 | 277.7 | 252.885 | 287.722 | 370.773 | 235.286 | 195.108 | 195.157 | 210.389 | 155.886 | 111.657 | 116.546 | 114.499 | 191.788 | 228.718 | 232.413 | 254.684 | 264.402 | 160.338 | 133.026 | 133.549 | 128.123 | 121.831 | 89.665 | 80.536 | 96.214 | 102.384 | 81.989 | 62.788 | 57.876 | 68.342 | 79.427 | 68.879 | 64.78 | 111.953 | 138.574 | 97.579 | 96.981 | 117.493 | 93.625 | 10.204 | 20.524 | 1.028 | 1.768 | 5.606 | 7.598 | 7.51 | 9.084 | 7.373 | 17.757 | 18.166 | 16.654 | 13.698 | 13.569 | 78.783 | 30.437 | 50.611 | 44.265 | 51.272 | 38.761 | 31.065 | 27.798 | 31.266 | 29.503 | 29.317 | 22.091 | 24.329 | 18.77 | 10.512 | 26.184 | 9.35 | 10.036 | 9.092 | 5.842 | 4.629 | 4.135 | 4.41 | 5.264 | 3.959 | 3.553 | 4.713 | 0.942 | 1.447 | 1.802 | 1.945 | 1.744 | 1.866 | 1.249 | 0.756 | 1.071 | 1 | 0.3 | 0.2 | 0.2 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.6 | 0.3 | 0.5 | 0.6 | 0.4 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.8 | 0.4 | 0.7 | 0.5 | 0.5 | 1.1 | 0.1 | 0.1 | 0.1 |
Voorraad
| 1,258.337 | 1,133.069 | 1,225.926 | 1,227.329 | 1,241.494 | 929.574 | 1,041.983 | 914.622 | 1,160.166 | 1,027.133 | 790.317 | 635.319 | 624.153 | 579.206 | 429.855 | 493.569 | 427.679 | 319.54 | 615.872 | 671.743 | 573.879 | 499.519 | 322.065 | 358.581 | 333.693 | 296.267 | 345.357 | 319.864 | 307.202 | 293.069 | 198.326 | 196.951 | 238.498 | 146.489 | 219.437 | 231.969 | 273.63 | 185.074 | 243.853 | 393.182 | 409.37 | 416.796 | 380.623 | 395.798 | 10.275 | 13.341 | 0 | 0.173 | 0.18 | 0.153 | 0.642 | 3.109 | 3.446 | 4.15 | 4.623 | 5.588 | 7.88 | 8.406 | 11.526 | 9.14 | 7.123 | 5.632 | 5.988 | 4.236 | 3.807 | 3.403 | 3.135 | 2.851 | 3.919 | 3.42 | 3.918 | 4.216 | 5.062 | 3.583 | 4.631 | 2.869 | 1.35 | 1.169 | 1.438 | 0.829 | 0.764 | 0.737 | 0.758 | 0.993 | 0.785 | 0.953 | 0.742 | 0.791 | 0.594 | 0.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 51.717 | 12.714 | 116.874 | 15.846 | 17.123 | 16.73 | 5.616 | 11.536 | 6.788 | 4.988 | 4.289 | 3.566 | 6.332 | 6.095 | 6.881 | 3.729 | 4.462 | 6.837 | 5.604 | 6.021 | 5.321 | 5.348 | 12.72 | 6.607 | 7.886 | 8.978 | 5.221 | 5.818 | 6.326 | 5.138 | 4.701 | 3.577 | 0.558 | 7.12 | 6.914 | 17.568 | 15.423 | 15.609 | 5.821 | 7.14 | 8.307 | 8.228 | 7.522 | 7.415 | 1.474 | 1.306 | 0 | 4.678 | 4.7 | 1.344 | 2.836 | 4.496 | 4.821 | 99.902 | 3.179 | 5.189 | 4.682 | 6.729 | 0.425 | 6.221 | 102.942 | 73.943 | 80.006 | 76.893 | 11.284 | 9.879 | 9.524 | 45.39 | 13.359 | 28.263 | 2.518 | 2.39 | 1.799 | 1.107 | 3.226 | 0.357 | 0.385 | 0.358 | 0.475 | 0.456 | 0.56 | 0.338 | 0.377 | 0.379 | 0.442 | 0.222 | 0.328 | 0.435 | 0.538 | 0.228 | 0.762 | 0.732 | 0.572 | 0.197 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 |
Totaal vlottende activa
| 1,976.355 | 1,858.507 | 1,989.495 | 2,177.754 | 1,893.351 | 1,948.719 | 1,881.837 | 1,738.564 | 1,851.355 | 1,463.759 | 1,130.171 | 1,051.572 | 1,030.679 | 976.738 | 636.469 | 749.126 | 719.765 | 612.515 | 1,032.174 | 1,027.786 | 951.033 | 908.631 | 586.592 | 590.323 | 637.629 | 588.227 | 603.544 | 497.512 | 456.716 | 461.386 | 403.108 | 389.6 | 525.865 | 354.459 | 531.752 | 431.553 | 436.883 | 390.517 | 460.789 | 637.082 | 583.31 | 543.434 | 544.501 | 567.632 | 105.289 | 65.212 | 10.096 | 15.161 | 23.348 | 185.268 | 184.203 | 193.145 | 239.768 | 238.08 | 139.446 | 192.452 | 145.796 | 141.053 | 226.225 | 222.757 | 253.351 | 184.101 | 219.126 | 133.776 | 86.913 | 138.877 | 60.542 | 89.794 | 62.152 | 81.635 | 54.436 | 63.976 | 27.034 | 41.481 | 21.133 | 15.896 | 14.953 | 37.935 | 8.021 | 7.456 | 8.667 | 8.488 | 7.915 | 8.392 | 7.449 | 2.391 | 2.961 | 3.473 | 3.595 | 3.154 | 3.331 | 2.536 | 1.63 | 1.687 | 2 | 0.3 | 0.3 | 0.4 | 0.9 | 0.5 | 0.4 | 0.5 | 0.8 | 0.6 | 0.7 | 0.9 | 1.5 | 1.6 | 2 | 1.5 | 0.9 | 0.8 | 0.4 | 0.4 | 0.8 | 0.4 | 0.8 | 0.5 | 0.9 | 0.8 | 0.9 | 1.1 | 0.1 | 0.2 | 0.1 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,464.27 | 1,445.941 | 1,445.842 | 1,418.278 | 1,421.123 | 1,172.811 | 1,186.595 | 1,153.812 | 1,172.919 | 1,230.81 | 1,240.329 | 1,268.609 | 1,289.231 | 1,316.749 | 1,289.931 | 1,315.978 | 1,330.311 | 1,355.111 | 1,382.016 | 1,335.492 | 1,349.215 | 1,362.283 | 538.261 | 482.767 | 477.582 | 478.966 | 450.016 | 448.621 | 445.668 | 448.018 | 451.262 | 456.593 | 200.599 | 195.353 | 195.14 | 196.284 | 190.271 | 114.807 | 112.935 | 110.903 | 112.28 | 109.143 | 108.604 | 115.024 | 5.202 | 5.57 | 350.686 | 355.426 | 360.56 | 362.522 | 783.65 | 809.388 | 775.605 | 889.459 | 1,131.309 | 1,146.243 | 1,215.023 | 1,286.179 | 1,418.644 | 1,432.14 | 1,701.911 | 1,562.737 | 1,422.047 | 939.012 | 908.265 | 845.466 | 858.381 | 815.2 | 788.814 | 753.809 | 690.204 | 587.653 | 473.55 | 392.398 | 303.362 | 261.907 | 256.339 | 106.973 | 96.379 | 93.198 | 77.818 | 67.378 | 66.519 | 66.147 | 65.984 | 22.562 | 24.76 | 24.399 | 24.931 | 28.006 | 25.29 | 25.436 | 17.876 | 17.93 | 17.3 | 9.2 | 9.2 | 9.6 | 9.2 | 9 | 8.9 | 9 | 9.2 | 9.2 | 9.1 | 9.5 | 9.4 | 9.1 | 9 | 9.2 | 9.1 | 9 | 8.9 | 9.6 | 9.3 | 10 | 10.2 | 10.4 | 12.7 | 12.3 | 12.1 | 11.8 | 5 | 3.2 | 2.6 |
Goodwill
| 129.275 | 129.275 | 129.275 | 129.275 | 129.275 | 129.275 | 129.325 | 127.205 | 127.262 | 127.262 | 127.262 | 127.262 | 127.262 | 127.997 | 127.997 | 127.997 | 127.997 | 127.997 | 195.919 | 193.812 | 194.705 | 199.925 | 153.397 | 153.397 | 150.849 | 152.884 | 107.187 | 107.187 | 107.187 | 105.732 | 105.732 | 104.004 | 40.738 | 40.738 | 41.327 | 41.977 | 50.101 | 20.786 | 20.786 | 22.021 | 19.715 | 20.603 | 20.603 | 13.309 | 8.29 | 7.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.747 | 7.747 | 7.747 | 7.747 | 7.747 | 7.747 | 7.747 | 7.747 | 7.287 | 7.289 | 2.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 10.009 | 10.254 | 10.918 | 11.583 | 12.247 | 12.912 | 13.577 | 14.24 | 14.905 | 15.57 | 16.234 | 16.899 | 17.561 | 18.227 | 18.892 | 19.556 | 20.221 | 20.886 | 21.549 | 22.214 | 22.617 | 23.282 | 23.947 | 24.611 | 28.27 | 25.94 | 26.604 | 27.431 | 28.258 | 29.084 | 29.912 | 30.739 | 31.903 | 33.135 | 34.368 | 35.589 | 39.529 | 6.893 | 7.506 | 8.421 | 9.369 | 10.27 | 11.17 | 12.085 | 7.805 | 8.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 139.284 | 139.529 | 140.193 | 140.858 | 141.522 | 142.187 | 142.902 | 141.445 | 142.167 | 142.832 | 143.496 | 144.161 | 144.823 | 146.224 | 146.889 | 147.553 | 148.218 | 148.883 | 217.468 | 216.026 | 217.322 | 223.207 | 177.344 | 178.008 | 179.119 | 178.824 | 133.791 | 134.618 | 135.445 | 134.816 | 135.644 | 134.743 | 72.641 | 73.873 | 75.695 | 77.566 | 89.63 | 27.679 | 28.292 | 30.442 | 29.084 | 30.873 | 31.773 | 25.394 | 16.095 | 16.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.747 | 7.747 | 7.747 | 7.747 | 7.747 | 7.747 | 7.747 | 7.747 | 7.287 | 7.289 | 2.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 104.276 | 107.157 | 101.765 | 82.8 | 84.425 | 18.9 | 9.5 | 23.3 | 9.5 | 41.9 | 9.5 | 12.9 | 9.5 | 9.5 | 0 | 0 | 0 | 1.874 | 46.905 | 51.815 | 137.448 | 136.957 | 136.656 | 131.466 | 130.416 | 132.768 | 127.192 | 120.474 | 119.921 | 117.569 | 108.823 | 116.044 | 112.385 | 129.332 | 76.203 | 126.055 | 127.41 | 116.595 | 104.657 | 103.182 | 102.335 | 101.575 | 101.796 | 102.923 | 103.815 | 102.292 | 3.657 | 3.65 | 3.649 | 3.599 | 3.59 | 3.46 | 3.376 | 104.928 | 103.936 | 7.444 | 216.009 | 216.463 | 220.08 | 219.966 | 0 | 0 | 0 | 16.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| -1,691.772 | -1,673.785 | 0 | 0 | 0 | -18.9 | -9.5 | -23.3 | -9.5 | -41.9 | -9.5 | -12.9 | -9.5 | -9.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.187 | 0 | 0 | 5.338 | 0 | 0 | 0 | 0 | 7.24 | 4.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1,944.534 | 1,894.327 | 186.655 | 69.063 | 69.549 | 63.715 | 69.313 | 73.283 | 78.899 | 83.036 | 56.255 | 56.653 | 59.647 | 62.759 | 60.572 | 59.757 | 26.504 | 22.538 | 21.997 | 21.766 | 17.392 | 17.026 | 21.881 | 23.919 | 26.568 | 29.34 | 32.864 | 33.957 | 36.965 | 41.913 | 46.596 | 47.53 | 25.731 | 12.767 | 13.471 | 17.841 | 20.05 | 37.991 | 28.563 | 36.207 | 34.282 | 25.21 | 26.539 | 17.141 | 0.007 | 0.005 | 0.313 | 0.29 | 0.34 | 2.882 | 4.402 | 4.806 | 5.363 | 8.605 | 9.094 | 111.346 | 18.2 | 18.829 | 20.336 | 20.1 | 345.929 | 340.169 | 337.016 | 6.075 | 33.796 | 30.408 | 16.75 | 16.582 | 11.779 | 8.088 | 5.853 | 7.544 | 7.512 | 6.901 | 1.605 | 1.33 | 1.412 | 1.325 | 1.354 | 0.195 | 0.362 | 0.383 | 0.429 | 0.432 | 0.644 | 6.877 | 1.352 | 1.197 | 1.306 | 0.938 | 3.574 | 2.211 | 1.551 | 1.181 | 1.8 | 4.2 | 1.877 | 0.4 | 0.4 | 0.5 | 1 | 1.4 | 1.4 | 0.8 | 0.6 | 1 | 0.9 | 0.7 | 0.5 | 0.4 | 0.6 | 0.6 | 0.4 | 1.1 | 0.7 | 0.9 | 0.7 | 0.8 | 1 | 1 | 0.9 | 0.8 | 1.3 | 0.6 | 0 |
Totaal niet-vlottende activa
| 1,960.592 | 1,913.169 | 1,874.455 | 1,710.999 | 1,716.619 | 1,378.713 | 1,398.81 | 1,368.54 | 1,393.985 | 1,456.678 | 1,440.08 | 1,469.423 | 1,493.701 | 1,525.732 | 1,497.392 | 1,523.288 | 1,505.033 | 1,528.406 | 1,668.386 | 1,625.099 | 1,721.377 | 1,739.473 | 874.142 | 816.16 | 813.685 | 819.898 | 743.863 | 737.67 | 737.999 | 742.316 | 742.325 | 754.91 | 411.356 | 411.325 | 360.509 | 417.746 | 427.361 | 297.072 | 274.447 | 280.734 | 277.981 | 266.801 | 268.712 | 260.482 | 125.119 | 123.93 | 354.656 | 359.366 | 364.549 | 369.003 | 791.642 | 817.654 | 784.344 | 1,002.992 | 1,244.339 | 1,265.033 | 1,449.232 | 1,521.471 | 1,659.06 | 1,672.206 | 2,055.587 | 1,910.653 | 1,766.81 | 976.868 | 949.808 | 883.621 | 888.216 | 839.529 | 807.88 | 769.186 | 698.398 | 602.437 | 485.949 | 399.299 | 304.967 | 263.237 | 257.751 | 108.298 | 97.733 | 93.393 | 78.18 | 67.761 | 66.948 | 66.579 | 66.628 | 29.439 | 26.112 | 25.596 | 26.237 | 28.945 | 28.864 | 27.646 | 19.427 | 19.111 | 19.1 | 13.4 | 11.077 | 10 | 9.6 | 9.5 | 9.9 | 10.4 | 10.6 | 10 | 9.7 | 10.5 | 10.3 | 9.8 | 9.5 | 9.6 | 9.7 | 9.6 | 9.3 | 10.7 | 10 | 10.9 | 10.9 | 11.2 | 13.7 | 13.3 | 13 | 12.6 | 6.3 | 3.8 | 2.6 |
Totaal activa
| 3,936.947 | 3,771.676 | 3,863.95 | 3,888.753 | 3,609.97 | 3,327.432 | 3,280.647 | 3,107.104 | 3,245.34 | 2,920.437 | 2,570.251 | 2,520.995 | 2,524.38 | 2,502.47 | 2,133.861 | 2,272.414 | 2,224.798 | 2,140.921 | 2,700.56 | 2,652.885 | 2,672.41 | 2,648.104 | 1,460.734 | 1,406.483 | 1,451.314 | 1,408.125 | 1,347.407 | 1,235.182 | 1,194.715 | 1,203.702 | 1,145.433 | 1,144.51 | 937.221 | 765.784 | 892.261 | 849.299 | 864.244 | 687.589 | 735.236 | 917.816 | 861.291 | 810.235 | 813.213 | 828.114 | 230.408 | 189.142 | 364.752 | 374.527 | 387.897 | 554.271 | 975.845 | 1,010.799 | 1,024.112 | 1,241.072 | 1,383.785 | 1,457.485 | 1,595.028 | 1,662.524 | 1,885.285 | 1,894.963 | 2,308.938 | 2,094.754 | 1,985.936 | 1,110.644 | 1,036.721 | 1,022.498 | 948.758 | 929.323 | 870.032 | 850.821 | 752.834 | 666.413 | 512.983 | 440.78 | 326.1 | 279.133 | 272.704 | 146.233 | 105.754 | 100.849 | 86.847 | 76.249 | 74.863 | 74.971 | 74.077 | 31.83 | 29.073 | 29.069 | 29.832 | 32.099 | 32.195 | 30.182 | 21.057 | 20.798 | 21.1 | 13.7 | 11.377 | 10.4 | 10.5 | 10 | 10.3 | 10.9 | 11.4 | 10.6 | 10.4 | 11.4 | 11.8 | 11.4 | 11.5 | 11.1 | 10.6 | 10.4 | 9.7 | 11.1 | 10.8 | 11.3 | 11.7 | 11.7 | 14.6 | 14.1 | 13.9 | 13.7 | 6.4 | 4 | 2.7 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 549.04 | 436.188 | 391.325 | 519.933 | 351.32 | 188.086 | 151.395 | 200.647 | 250.689 | 318.024 | 154.543 | 163.666 | 159.692 | 136.567 | 106.945 | 128.251 | 111.309 | 96.561 | 162.402 | 142.399 | 146.264 | 89.235 | 54.787 | 68.592 | 52.729 | 61.096 | 52.543 | 51.442 | 47.673 | 47.888 | 65.19 | 52.86 | 30.176 | 28.805 | 27.428 | 22.252 | 22.83 | 21.891 | 33.064 | 42.269 | 39.479 | 35.683 | 28.87 | 65.795 | 21.508 | 15.533 | 12.032 | 13.97 | 16.179 | 18.152 | 21.03 | 23.853 | 27.616 | 31.175 | 42.544 | 44.225 | 56.567 | 79.035 | 139.632 | 159.024 | 139.341 | 136.519 | 125.266 | 119.783 | 89.89 | 81.322 | 80.426 | 84.439 | 54.912 | 60.232 | 50.823 | 46.859 | 38.151 | 33.109 | 21.903 | 13.364 | 12.326 | 11.574 | 6.428 | 5.543 | 3.604 | 3.53 | 3.227 | 3.414 | 3.488 | 2.626 | 3.312 | 2.472 | 2.071 | 1.517 | 2.32 | 1.844 | 1.637 | 1.452 | 1 | 0.4 | 0.4 | 0.4 | 0.5 | 0.7 | 0.6 | 0.5 | 0.6 | 0.8 | 0.8 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.6 | 0.7 | 0.6 | 0.6 | 0.7 | 0.4 | 0.4 | 0.3 | 0.2 | 0.6 | 0 | 0 | 0 |
Kortlopende schulden
| 326.883 | 73.067 | 673.27 | 917.751 | 73.406 | 70.276 | 77.037 | 58.824 | 62.552 | 66.286 | 64.481 | 68.216 | 66.347 | 116.705 | 116.898 | 114.554 | 119.503 | 79.826 | 92.296 | 66.768 | 72.002 | 77.309 | 0.033 | 351.188 | 416.28 | 383.806 | 363.756 | 27.14 | 27.024 | 20.286 | 20.286 | 23.486 | 11 | 11 | 11 | 43.373 | 43.373 | 40.485 | 29.1 | 37.95 | 2.6 | 2.6 | 3.25 | 333.599 | 0 | 36.764 | 316.742 | 310.723 | 265 | 133.167 | 225.097 | 131.139 | 97.874 | 193.128 | 176.306 | 181.142 | 83.268 | 166.306 | 387.448 | 294.475 | 0 | 10.676 | 13.104 | 0.013 | 0.989 | 1 | 0.947 | 0.816 | 0.83 | 0.824 | 9.074 | 7.072 | 3.477 | 0.104 | 0.128 | 0.125 | 0.109 | 4.143 | 7.945 | 11.199 | 10.039 | 2.223 | 1.825 | 1.651 | 3.498 | 3.186 | 2.839 | 2.865 | 3.038 | 3.941 | 4.775 | 6.251 | 1.766 | 1.806 | 2.5 | 0.4 | 0.1 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.4 | 2.3 | 2.3 | 2.2 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 |
Belastingschulden
| 52.239 | 36.792 | 40.064 | 50.283 | 48.474 | 32.281 | 32.099 | 36.333 | 37.195 | 29.257 | 28.641 | 31.955 | 40.522 | 29.81 | 27.44 | 23.131 | 24.425 | 27.343 | 30.813 | 26.889 | 32.211 | 25.453 | 17.256 | 14.409 | 18.182 | 19.286 | 17.687 | 14.504 | 21.457 | 0 | 13.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 24.014 | 21.553 | 15.22 | 0 | 561.605 | 442.431 | 672.593 | 598.155 | 565.899 | 434.589 | 399.065 | 394.931 | 444.289 | 6.98 | 4.083 | 5.994 | 3.012 | 7.884 | 7.905 | 7.321 | 8.079 | 5.827 | 6.681 | 8.493 | 11.085 | 10.021 | 9.522 | 26.928 | 61.519 | 54.597 | 23.774 | 70.887 | 53.389 | 63.236 | 69.023 | 58.502 | 40.883 | 36.539 | 51.248 | 44.053 | 39.936 | 40.856 | 35.749 | -301.625 | 0 | 0 | 0 | 0 | 7.939 | 112.447 | 8.281 | 12.847 | 11.066 | 110.772 | 113.581 | 27.336 | 118.978 | 113.797 | 114.691 | 0 | 0 | 0 | 17.423 | 17.105 | 14.746 | 0 | 0 | 13.711 | 14.471 | 10.067 | 11.096 | 8.153 | 5.281 | 2.49 | 0 | 1.101 | 0 | 0.934 | 0.546 | 0.584 | 1.087 | 0.178 | 0.229 | 0.368 | 0.031 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 311.116 | 916.954 | 444.786 | 501.904 | 783.622 | 871.562 | 893.065 | 864.051 | 1,230.795 | 1,009.723 | 737.704 | 668.429 | 699.362 | 930.422 | 650.754 | 626.904 | 572.746 | 543.604 | 771.719 | 835.108 | 747.848 | 775.701 | 445.7 | 60.314 | 51.833 | 54.257 | 45.131 | 352.763 | 291.74 | 299.738 | 273.515 | 237.961 | 266.66 | 159.754 | 257.589 | 233.914 | 283.213 | 181.899 | 197.394 | 388.379 | 438.197 | 394.49 | 385.519 | 333.599 | 11.668 | 8.792 | 9.613 | 8.543 | 45.047 | 78.829 | 78.235 | 88.431 | 83.426 | 11.985 | 6.777 | 19.497 | 14.551 | 7.434 | 26.223 | 111.029 | 23.098 | 49.292 | 17.498 | 6.295 | 0.977 | 9.185 | 13.126 | 0.613 | 1.724 | 8.423 | 8.395 | 23.489 | 7.241 | 6.744 | 1.588 | 0.587 | 1.855 | 0.764 | 0.846 | 0.703 | 1.171 | 1.394 | 0.842 | 1.652 | 0.703 | 0.045 | 0.067 | 0.076 | 0.046 | 0.095 | 0.484 | 0.23 | 0.213 | 0.116 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 1 | 1.1 | 1.2 | 1.2 | 1.1 | 3.5 | 3.6 | 0.1 | 4 | 0.8 | 0.7 | 0.7 | 0.7 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 1,211.053 | 1,447.762 | 1,524.601 | 1,939.588 | 1,769.953 | 1,572.355 | 1,794.09 | 1,721.677 | 2,109.935 | 1,828.622 | 1,355.793 | 1,295.242 | 1,369.69 | 1,190.674 | 878.68 | 875.703 | 806.57 | 727.875 | 1,034.322 | 1,051.596 | 974.193 | 948.072 | 507.201 | 488.587 | 531.927 | 509.18 | 470.952 | 458.273 | 427.956 | 422.509 | 382.765 | 385.194 | 361.225 | 262.795 | 365.04 | 358.041 | 390.299 | 280.814 | 310.806 | 512.651 | 520.212 | 473.629 | 453.388 | 431.368 | 33.176 | 61.089 | 338.387 | 333.236 | 334.165 | 342.595 | 332.643 | 256.27 | 219.982 | 347.06 | 339.208 | 272.2 | 273.364 | 366.572 | 667.994 | 564.528 | 162.439 | 196.487 | 173.291 | 143.196 | 106.602 | 91.507 | 94.499 | 99.579 | 71.937 | 79.546 | 79.388 | 85.573 | 54.15 | 42.447 | 23.619 | 15.177 | 14.29 | 17.415 | 15.765 | 18.029 | 15.901 | 7.325 | 6.123 | 7.085 | 7.72 | 5.857 | 6.218 | 5.413 | 5.155 | 5.567 | 7.58 | 8.325 | 3.616 | 3.374 | 3.6 | 1 | 0.6 | 0.5 | 0.7 | 1.4 | 0.8 | 0.9 | 1 | 1.2 | 1.3 | 3.7 | 3.6 | 3.6 | 3.7 | 4 | 3.9 | 3.8 | 4.1 | 4 | 4.1 | 4.2 | 1.7 | 4.4 | 1.2 | 1 | 0.9 | 1.3 | 0.1 | 0.1 | 0.1 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,054.59 | 931.757 | 646.603 | 807.813 | 852.235 | 818.715 | 793.588 | 785.298 | 803.859 | 914.166 | 896.502 | 917.38 | 929.684 | 979.919 | 960.94 | 973.706 | 982.492 | 936.748 | 946.77 | 956.658 | 970.767 | 1,015.374 | 398.73 | 395.28 | 394.432 | 392.887 | 386.032 | 304.232 | 314.923 | 339.629 | 351.89 | 358.798 | 232.764 | 154.14 | 155.387 | 127.486 | 129.306 | 73.248 | 103.034 | 122.234 | 120.985 | 90.372 | 95.556 | 67.448 | 91.549 | 16.329 | 0 | 0 | 0 | 149.741 | 149.722 | 259.459 | 287.407 | 352.534 | 350.747 | 473.036 | 567.536 | 251.352 | 439.787 | 531.332 | 888.942 | 409.321 | 326.376 | 413.059 | 348.475 | 343.756 | 340.603 | 366.434 | 328.623 | 297.597 | 239.639 | 233.291 | 216.001 | 176.523 | 83.236 | 60.491 | 69.375 | 27.116 | 28 | 26.508 | 22.175 | 21.371 | 22.145 | 22.933 | 21.441 | 4.934 | 6.047 | 5.728 | 6.396 | 8.498 | 6.913 | 6.221 | 6.479 | 6.76 | 6.2 | 2.7 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 1.3 | 1.3 | 1.6 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.218 | 15.619 | 15.759 | 17.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.137 | 0.181 | 0.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.024 | 8.686 | 8.851 | 8.716 | 9.085 | 10.762 | 10.39 | 0 | 3.66 | 4.978 | 9.787 | 6.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 405.524 | 80.818 | 357.322 | 70.093 | 68.471 | 48.369 | 48.432 | 53.237 | 52.817 | 51.732 | 52.256 | 54.871 | 55.314 | 55.81 | 47.967 | 43.065 | 43.26 | 45.91 | 71.226 | 65.121 | 67.887 | 73.456 | 42.474 | 45.21 | 43.335 | 42.259 | 42.704 | 45.193 | 44.328 | 42.46 | 41.869 | 48.425 | 17.597 | 24.912 | 31.223 | 33.255 | 37.571 | 39.462 | 29.237 | 14.694 | 13.997 | 16.257 | 18.669 | 54.13 | 16.74 | 13.709 | 0 | 0 | 0 | 3.673 | 6.781 | 11.314 | 5.128 | 5.939 | 9.315 | 15.129 | 20.68 | 212.522 | 12.887 | 6.585 | 5.531 | 296.52 | 285.359 | 4.154 | 4.288 | 3.687 | 3.433 | 4.027 | 3.865 | 4.92 | 4.79 | 11.944 | 6.595 | 6.069 | 2.688 | 2.639 | 2.797 | 0.975 | 1.06 | 1.047 | 0.868 | 0.665 | 0.658 | 0.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.9 | 0.1 | 1 | 0.4 | 0.5 | 0.5 | 0.4 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1,460.114 | 1,012.575 | 1,003.925 | 877.906 | 920.706 | 867.084 | 842.02 | 838.535 | 856.676 | 965.898 | 948.758 | 972.251 | 984.998 | 1,035.729 | 1,008.907 | 1,016.771 | 1,025.752 | 982.658 | 1,017.996 | 1,021.779 | 1,038.654 | 1,088.83 | 441.204 | 440.49 | 437.767 | 435.146 | 428.736 | 349.425 | 359.251 | 382.089 | 393.759 | 407.223 | 250.361 | 179.052 | 186.61 | 160.741 | 166.877 | 112.71 | 132.271 | 150.171 | 150.738 | 122.569 | 131.561 | 121.578 | 108.289 | 30.038 | 3.62 | 3.512 | 3.507 | 153.414 | 156.503 | 270.773 | 292.535 | 358.473 | 360.062 | 488.165 | 588.216 | 463.874 | 452.674 | 538.941 | 903.159 | 714.692 | 620.451 | 426.298 | 363.525 | 357.833 | 344.036 | 374.121 | 337.466 | 312.304 | 251.309 | 245.235 | 222.596 | 182.592 | 85.924 | 63.13 | 72.172 | 28.091 | 29.06 | 27.555 | 23.043 | 22.036 | 22.803 | 23.584 | 21.441 | 4.934 | 6.047 | 5.728 | 6.396 | 8.498 | 6.913 | 6.221 | 6.479 | 6.76 | 6.2 | 2.7 | 0.977 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 1.4 | 1.4 | 2.2 | 1.7 | 2.3 | 1.7 | 1.8 | 1.8 | 1.7 | 0 | 0 | 0 |
Totaal passiva
| 2,671.167 | 2,460.337 | 2,528.526 | 2,817.494 | 2,690.659 | 2,439.439 | 2,636.11 | 2,560.212 | 2,966.611 | 2,794.52 | 2,304.551 | 2,267.493 | 2,354.688 | 2,226.403 | 1,887.587 | 1,892.474 | 1,832.322 | 1,710.533 | 2,052.318 | 2,073.375 | 2,012.847 | 2,036.902 | 948.405 | 929.077 | 969.694 | 944.326 | 899.688 | 807.698 | 787.207 | 804.598 | 776.524 | 792.417 | 611.586 | 441.847 | 551.65 | 518.782 | 557.176 | 393.524 | 443.077 | 662.822 | 670.95 | 596.198 | 584.949 | 552.946 | 141.465 | 91.127 | 342.007 | 336.748 | 337.672 | 496.009 | 489.146 | 527.043 | 512.517 | 705.533 | 699.27 | 760.365 | 861.58 | 830.446 | 1,120.668 | 1,103.469 | 1,065.598 | 911.179 | 793.742 | 569.494 | 470.127 | 449.34 | 438.535 | 473.7 | 409.403 | 391.85 | 330.697 | 330.808 | 276.746 | 225.039 | 109.543 | 78.307 | 86.462 | 45.506 | 44.825 | 45.584 | 38.944 | 29.361 | 28.926 | 30.669 | 29.161 | 10.791 | 12.265 | 11.141 | 11.551 | 14.065 | 14.493 | 14.546 | 10.095 | 10.133 | 9.8 | 3.7 | 1.577 | 0.6 | 0.7 | 1.4 | 0.8 | 0.9 | 1 | 1.2 | 1.2 | 3.8 | 3.6 | 3.6 | 3.7 | 4 | 3.9 | 3.8 | 4.2 | 5.4 | 5.5 | 6.4 | 3.4 | 6.7 | 2.9 | 2.8 | 2.7 | 3 | 0.1 | 0.1 | 0.1 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 873.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.568 | 0.59 | 0.597 | 0.605 | 0.61 | 0.61 | 0.604 | 0.601 | 0.602 | 0.601 | 0.602 | 0.602 | 0.602 | 0.601 | 0.54 | 0.539 | 0.539 | 0.538 | 0.533 | 0.512 | 0.51 | 0.496 | 0.47 | 0.46 | 0.46 | 0.459 | 0.458 | 0.458 | 0.458 | 0.458 | 0.455 | 0.455 | 0.411 | 0.411 | 0.41 | 0.375 | 0.371 | 0.371 | 0.371 | 0.365 | 0.302 | 0.302 | 0.301 | 2.991 | 1.527 | 1.518 | 0.288 | 0.288 | 0.288 | 0.289 | 0.291 | 2.861 | 0.285 | 2.828 | 2.828 | 2.825 | 2.767 | 2.768 | 1.028 | 1.034 | 1.034 | 1.033 | 1.023 | 0.664 | 0.664 | 0.663 | 0.586 | 0.534 | 0.53 | 0.53 | 0.511 | 0.477 | 0.42 | 0.415 | 0.407 | 0.393 | 0.384 | 0.306 | 0.254 | 0.244 | 0.233 | 0.23 | 0.228 | 0.227 | 0.226 | 0.13 | 0.114 | 0.112 | 0.112 | 0.108 | 0.104 | 0.098 | 0.084 | 0.079 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 381.279 | 429.675 | 465.856 | 208.724 | 64.615 | 37.203 | -200.687 | -285.406 | -551.998 | -701.123 | -559.117 | -566.411 | -648.213 | -539.255 | -477.028 | -345.11 | -330.839 | -290.279 | -67.942 | -103.381 | -19.49 | -47.659 | -108.751 | -122.637 | -116.815 | -132.993 | -148.178 | -167.183 | -186.007 | -193.012 | -220.799 | -234.486 | -206.727 | -193.639 | -174.964 | -108.128 | -122.868 | -134.592 | -135.053 | -166.713 | -127.257 | -102.58 | -88.012 | -37.489 | -22.868 | -13.655 | -1,620.828 | -1,604.916 | -1,591.453 | -1,579.578 | -1,150.145 | -1,149.183 | -1,121.342 | -1,101.557 | -951.807 | -939.01 | -904.925 | -808.098 | -635.781 | -610.227 | -143.879 | -193.711 | -178.056 | -151.543 | -127.014 | -120.595 | -26.389 | -7.645 | 2.855 | 9.935 | 5.725 | -9.653 | -7.49 | -8.846 | -13.786 | -18.596 | -22.54 | -23.126 | -25.58 | -26.232 | -27.596 | -27.001 | -28.308 | -28.736 | -28.853 | -26.093 | -24.506 | -22.844 | -22.6 | -22.052 | -22.383 | -22.676 | -22.945 | -22.067 | -21 | -20.1 | -19.6 | -17 | -16.4 | -17 | -16.6 | -16 | -15.6 | -15.6 | -15.6 | -14.7 | -14.1 | -14 | -13.2 | -11.9 | -11.3 | -10.6 | -9.8 | -8.8 | -8.1 | -8.1 | -4.7 | -4.9 | -4.5 | -4.6 | -4.7 | -4.8 | -0.4 | -0.3 | -0.3 |
Overige gereserveerde algehele resultaten
| 8.065 | 8.12 | 8.174 | 8.095 | 8.107 | 8.118 | 8.129 | 2.502 | 2.502 | 2.502 | 2.502 | 0.254 | 0.254 | 0.254 | -3.742 | 0.582 | 0.582 | 0.582 | 0.582 | 2.673 | 2.673 | 2.673 | 2.673 | 2.144 | 2.144 | 2.144 | 2.144 | 2.196 | 2.196 | 2.196 | 2.196 | 0 | -0 | 0 | 0 | -0.446 | -0.446 | -0.446 | -0.446 | -0.001 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.265 | -0.584 | 0 | 4.166 | 8.309 | 5.229 | 4.865 | 2.556 | -4.37 | -4.377 | -11.364 | -6.607 | -9.939 | 0.859 | -0.197 | 0.342 | 0.281 | 0.055 | -0.024 | -0.376 | -3.712 | -3.07 | -3.753 | -2.971 | -0.04 | -0.067 | -0.057 | 0.069 | -0.044 | -0.035 | 0.064 | 0.077 | 0.162 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 875.868 | -0.59 | 860.797 | 853.835 | 845.979 | 842.062 | 836.491 | 829.195 | 827.623 | 823.937 | 821.713 | 819.057 | 817.049 | 814.467 | 726.504 | 723.929 | 722.194 | 719.547 | 715.069 | 679.706 | 675.87 | 655.692 | 617.937 | 597.439 | 595.831 | 594.189 | 593.295 | 592.013 | 590.861 | 589.462 | 587.057 | 586.124 | 531.951 | 517.165 | 515.165 | 438.716 | 430.011 | 428.732 | 427.287 | 421.343 | 317.296 | 316.315 | 315.975 | 309.666 | 110.284 | 110.152 | 1,643.285 | 1,642.407 | 1,641.39 | 1,640.591 | 1,640.295 | 1,635.335 | 1,635.504 | 1,631.442 | 1,628.045 | 1,624.767 | 1,622.451 | 1,620.21 | 1,374.108 | 1,371.583 | 1,346.306 | 1,342.527 | 1,335.976 | 664.733 | 661.167 | 657.558 | 503.354 | 430.479 | 428.389 | 427.362 | 395.162 | 340.93 | 235.3 | 234.111 | 228.804 | 218.911 | 207.811 | 119.98 | 86.2 | 81.277 | 75.642 | 77.371 | 77.087 | 76.564 | 76.514 | 47.042 | 41.267 | 40.717 | 40.7 | 40.021 | 40.016 | 38.15 | 33.746 | 32.49 | 32.2 | 30.1 | 29.4 | 26.8 | 26.2 | 25.6 | 26.1 | 26 | 26 | 25 | 24.8 | 22.3 | 22.3 | 21.8 | 21 | 19 | 18 | 17.2 | 15.3 | 14.5 | 13.4 | 13 | 12.8 | 9.9 | 16 | 15.7 | 15.7 | 15.3 | 6.7 | 4.2 | 2.9 |
Totaal eigen vermogen van aandeelhouders
| 1,265.78 | 1,311.339 | 1,335.424 | 1,071.259 | 919.311 | 887.993 | 644.537 | 546.892 | 278.729 | 125.917 | 265.7 | 253.502 | 169.692 | 276.067 | 246.274 | 379.94 | 392.476 | 430.388 | 648.242 | 579.51 | 659.563 | 611.202 | 512.329 | 477.406 | 481.62 | 463.799 | 447.719 | 427.484 | 407.508 | 399.104 | 368.909 | 352.093 | 325.635 | 323.937 | 340.611 | 330.517 | 307.068 | 294.065 | 292.159 | 254.994 | 190.341 | 214.037 | 228.264 | 275.168 | 88.943 | 98.015 | 22.745 | 37.779 | 50.225 | 61.302 | 490.441 | 489.013 | 514.447 | 532.713 | 679.066 | 688.582 | 720.293 | 814.88 | 739.355 | 762.39 | 1,203.461 | 1,149.584 | 1,158.359 | 513.854 | 538.983 | 545.935 | 482.78 | 428.233 | 434.33 | 433.457 | 397.021 | 320.39 | 221.623 | 215.741 | 216.284 | 200.511 | 185.997 | 97.441 | 60.929 | 55.265 | 47.903 | 46.888 | 45.937 | 44.302 | 44.916 | 21.039 | 16.808 | 17.928 | 18.281 | 18.034 | 17.702 | 15.636 | 10.962 | 10.664 | 11.3 | 10 | 9.8 | 9.8 | 9.8 | 8.6 | 9.5 | 10 | 10.4 | 9.4 | 9.2 | 7.6 | 8.2 | 7.8 | 7.8 | 7.1 | 6.7 | 6.6 | 5.5 | 5.7 | 5.3 | 4.9 | 8.1 | 5 | 11.5 | 11.1 | 11 | 10.5 | 6.3 | 3.9 | 2.6 |
Totaal eigen vermogen
| 1,265.78 | 1,311.339 | 1,335.424 | 1,071.259 | 919.311 | 887.993 | 644.537 | 546.892 | 278.729 | 125.917 | 265.7 | 253.502 | 169.692 | 276.067 | 246.274 | 379.94 | 392.476 | 430.388 | 648.242 | 579.51 | 659.563 | 611.202 | 512.329 | 477.406 | 481.62 | 463.799 | 447.719 | 427.484 | 407.508 | 399.104 | 368.909 | 352.093 | 325.635 | 323.937 | 340.611 | 330.517 | 307.068 | 294.065 | 292.159 | 254.994 | 190.341 | 214.037 | 228.264 | 275.168 | 88.943 | 98.015 | 22.745 | 37.779 | 50.225 | 58.262 | 486.699 | 483.756 | 511.595 | 535.539 | 684.515 | 697.12 | 733.448 | 832.078 | 764.617 | 791.494 | 1,243.34 | 1,183.575 | 1,192.194 | 541.15 | 566.594 | 573.158 | 510.223 | 455.623 | 460.629 | 458.971 | 422.137 | 335.605 | 236.237 | 215.741 | 216.557 | 200.826 | 186.242 | 100.727 | 60.929 | 55.265 | 47.903 | 46.888 | 45.937 | 44.302 | 44.916 | 21.039 | 16.808 | 17.928 | 18.281 | 18.034 | 17.702 | 15.636 | 10.962 | 10.664 | 11.3 | 10 | 9.8 | 9.8 | 9.8 | 8.6 | 9.5 | 10 | 10.4 | 9.4 | 9.2 | 7.6 | 8.2 | 7.8 | 7.8 | 7.1 | 6.7 | 6.6 | 5.5 | 5.7 | 5.3 | 4.9 | 8.3 | 5 | 11.7 | 11.3 | 11.2 | 10.7 | 6.3 | 3.9 | 2.6 |
Totaal passiva en aandeelhoudersvermogen
| 3,936.947 | 3,771.676 | 3,863.95 | 3,888.753 | 3,609.97 | 3,327.432 | 3,280.647 | 3,107.104 | 3,245.34 | 2,920.437 | 2,570.251 | 2,520.995 | 2,524.38 | 2,502.47 | 2,133.861 | 2,272.414 | 2,224.798 | 2,140.921 | 2,700.56 | 2,652.885 | 2,672.41 | 2,648.104 | 1,460.734 | 1,406.483 | 1,451.314 | 1,408.125 | 1,347.407 | 1,235.182 | 1,194.715 | 1,203.702 | 1,145.433 | 1,144.51 | 937.221 | 765.784 | 892.261 | 849.299 | 864.244 | 687.589 | 735.236 | 917.816 | 861.291 | 810.235 | 813.213 | 828.114 | 230.408 | 189.142 | 364.752 | 374.527 | 387.897 | 554.271 | 975.845 | 1,010.799 | 1,024.112 | 1,241.072 | 1,383.785 | 1,457.485 | 1,595.028 | 1,662.524 | 1,885.285 | 1,894.963 | 2,308.938 | 2,094.754 | 1,985.936 | 1,110.644 | 1,036.721 | 1,022.498 | 948.758 | 929.323 | 870.032 | 850.821 | 752.834 | 666.413 | 512.983 | 440.78 | 326.1 | 279.133 | 272.704 | 146.233 | 105.754 | 100.849 | 86.847 | 76.249 | 74.863 | 74.971 | 74.077 | 31.83 | 29.073 | 29.069 | 29.832 | 32.099 | 32.195 | 30.182 | 21.057 | 20.798 | 21.1 | 13.7 | 11.377 | 10.4 | 10.5 | 10 | 10.3 | 10.9 | 11.4 | 10.6 | 10.4 | 11.4 | 11.8 | 11.4 | 11.5 | 11.1 | 10.6 | 10.4 | 9.7 | 11.1 | 10.8 | 11.3 | 11.7 | 11.7 | 14.6 | 14.1 | 13.9 | 13.7 | 6.4 | 4 | 2.7 |